Unlock all features! Tap here to upgrade
2010 DARTMOUTH AVENUE N, Saint Petersburg, FL 33713
3 beds • 2 baths • 1592 sqft
$657,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.94% first-year return on $138k initial cash invested.
-17.94%
Cash On Cash
2.79%
Cap Rate
0.44
DSCR
$3,098
Rent
-$2,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,098 income − $5,164 expenses = $2,066 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,579
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,098
Total Expenses
$5,164
Mortgage P&I
111%
$3,438
Property Taxes
22%
$678
Home Insurance
8%
$242
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0